Flat
M4
2 beds
2 baths
Great Ancoats Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£121,150First YearProfit From Rental Income
£24,394
↗ 20%After 5 Years
Change In Property Value
£97,626
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,636 | £25,006 | £25,631 | £26,271 | £27,060 | £128,603 |
| Total Expenses | £19,500 | £19,583 | £19,689 | £19,797 | £19,918 | £98,488 |
| Profit Before Tax | £5,136 | £5,422 | £5,942 | £6,475 | £7,141 | £30,116 |
| Profit After Tax | £4,160 | £4,392 | £4,813 | £5,244 | £5,784 | £24,394 |
| Change In Property Value | £11,370 | £11,711 | £22,114 | £25,452 | £26,979 | £97,626 |
| Net Return | £15,530 | £16,103 | £26,927 | £30,696 | £32,763 | £122,020 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change